Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.48% first-year return on $89,673 initial cash invested.
-6.48%
Cash On Cash
4.49%
Cap Rate
0.78
DSCR
$3,220
Rent
-$484
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,673
Downpayment
20%
$68,260
Closing costs
1%
$3,413
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,220
Total Expenses
$3,704
Mortgage P&I
51%
$1,632
Property Taxes
10%
$309
Home Insurance
4%
$121
HOA
3%
$96
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$805